[GLOBALC] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 8.72%
YoY- -188.88%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 33,070 31,148 62,425 60,036 48,585 44,110 61,104 -9.72%
PBT -215,930 -66,667 2,940 -1,858 -23,842 -1,487 7,020 -
Tax 0 -4,489 -334 0 -36 -2 -78 -
NP -215,930 -71,156 2,606 -1,858 -23,878 -1,489 6,942 -
-
NP to SH -200,956 -69,564 -2,017 -6,335 -22,694 5,411 4,953 -
-
Tax Rate - - 11.36% - - - 1.11% -
Total Cost 249,000 102,304 59,819 61,894 72,463 45,599 54,162 28.93%
-
Net Worth -219,467 -15,058 51,927 53,587 60,258 83,487 0 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -219,467 -15,058 51,927 53,587 60,258 83,487 0 -
NOSH 167,532 167,320 167,507 167,461 167,384 379,487 352,142 -11.64%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -652.95% -228.44% 4.17% -3.09% -49.15% -3.38% 11.36% -
ROE 0.00% 0.00% -3.88% -11.82% -37.66% 6.48% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 19.74 18.62 37.27 35.85 29.03 11.62 17.35 2.17%
EPS -119.95 -41.58 -1.20 -3.78 -13.56 1.43 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.31 -0.09 0.31 0.32 0.36 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 167,532
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 19.73 18.58 37.23 35.81 28.98 26.31 36.45 -9.71%
EPS -119.86 -41.49 -1.20 -3.78 -13.54 3.23 2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.3091 -0.0898 0.3097 0.3196 0.3594 0.498 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.06 0.045 0.11 0.39 0.37 0.50 0.70 -
P/RPS 0.30 0.24 0.30 1.09 1.27 4.30 4.03 -35.12%
P/EPS -0.05 -0.11 -9.14 -10.31 -2.73 35.07 49.77 -
EY -1,999.17 -923.89 -10.95 -9.70 -36.64 2.85 2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 1.22 1.03 2.27 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 31/07/13 30/08/12 24/08/11 30/08/10 18/08/09 28/08/08 -
Price 0.05 0.05 0.11 0.27 0.33 0.55 1.00 -
P/RPS 0.25 0.27 0.30 0.75 1.14 4.73 5.76 -40.70%
P/EPS -0.04 -0.12 -9.14 -7.14 -2.43 38.57 71.10 -
EY -2,399.01 -831.50 -10.95 -14.01 -41.08 2.59 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.84 0.92 2.50 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment